[NSOP] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.83%
YoY- 448.82%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 111,424 100,857 93,169 83,211 76,628 67,838 62,383 47.36%
PBT 46,228 41,872 36,559 23,996 15,717 10,872 2,088 692.95%
Tax -12,289 -10,856 -9,889 -6,506 -4,878 -2,939 -1,221 368.13%
NP 33,939 31,016 26,670 17,490 10,839 7,933 867 1060.65%
-
NP to SH 30,967 28,430 24,021 16,245 10,293 7,439 1,259 750.73%
-
Tax Rate 26.58% 25.93% 27.05% 27.11% 31.04% 27.03% 58.48% -
Total Cost 77,485 69,841 66,499 65,721 65,789 59,905 61,516 16.68%
-
Net Worth 571,444 577,060 555,999 550,383 542,661 546,873 537,045 4.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,934 11,934 9,828 9,828 7,722 7,722 4,212 100.61%
Div Payout % 38.54% 41.98% 40.92% 60.50% 75.02% 103.81% 334.56% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 571,444 577,060 555,999 550,383 542,661 546,873 537,045 4.23%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.46% 30.75% 28.63% 21.02% 14.14% 11.69% 1.39% -
ROE 5.42% 4.93% 4.32% 2.95% 1.90% 1.36% 0.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 158.72 143.67 132.72 118.53 109.15 96.63 88.86 47.37%
EPS 44.11 40.50 34.22 23.14 14.66 10.60 1.79 751.80%
DPS 17.00 17.00 14.00 14.00 11.00 11.00 6.00 100.61%
NAPS 8.14 8.22 7.92 7.84 7.73 7.79 7.65 4.23%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 158.70 143.65 132.70 118.51 109.14 96.62 88.85 47.36%
EPS 44.11 40.49 34.21 23.14 14.66 10.60 1.79 751.80%
DPS 17.00 17.00 14.00 14.00 11.00 11.00 6.00 100.61%
NAPS 8.1389 8.2189 7.9189 7.8389 7.729 7.789 7.649 4.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.66 3.66 3.08 3.20 3.10 3.26 3.20 -
P/RPS 2.31 2.55 2.32 2.70 2.84 3.37 3.60 -25.66%
P/EPS 8.30 9.04 9.00 13.83 21.14 30.76 178.43 -87.13%
EY 12.05 11.06 11.11 7.23 4.73 3.25 0.56 677.98%
DY 4.64 4.64 4.55 4.38 3.55 3.37 1.87 83.58%
P/NAPS 0.45 0.45 0.39 0.41 0.40 0.42 0.42 4.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 -
Price 3.54 3.97 3.85 3.14 3.06 3.10 0.00 -
P/RPS 2.23 2.76 2.90 2.65 2.80 3.21 0.00 -
P/EPS 8.03 9.80 11.25 13.57 20.87 29.25 0.00 -
EY 12.46 10.20 8.89 7.37 4.79 3.42 0.00 -
DY 4.80 4.28 3.64 4.46 3.59 3.55 0.00 -
P/NAPS 0.43 0.48 0.49 0.40 0.40 0.40 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment